| Droits TV | $2.6M |
| Bonus TV de Classement | $207K |
| Jour de match | $99K |
| Sponsoring | $37K |
| Merchandising | $624K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $70K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $44K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $671K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $3.6M | $2.2M | $1.5M | $12.6M |
| Jan 2027 | $3.7M | $2.0M | $1.7M | $11.5M |
| Dec 2026 | $3.8M | $1.9M | $1.9M | $9.8M |
| Nov 2026 | $4.1M | $2.1M | $2.0M | $7.9M |
| Oct 2026 | $4.5M | $2.3M | $2.2M | $5.9M |
| Sep 2026 | $4.7M | $1.6M | $3.1M | $3.8M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $203K |
| Hometown Print | $242K |